CashFlowRE
Sign in Sign up
No image
C- Composite 51.08
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0

$250,000

162 Wright Road Rd · Ridgeland, SC 29936
4 bd · 2.0 ba · 1,680 sqft · Land · 1 Days on market
Built 2025 1.13 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Bring your RV's, work equipment trucks, and Campers, as this little piece of paradise has no restrictions. Welcome to 162 Wright Road, located in the beautiful and desirable Ridgeland. Built in 2025, this properly features a 4 bedroom, 2 bath mobile home that is ready for its new owners. Also featured is a living room area, den, and a well-appointed kitchen, complete with an island. This property is 1.13 acres, with an additional acre available for $70,000, perfect for enjoying Lowcountry afternoons or hosting in a setting that feels open, peaceful, and private - Priced to sell at $235,000

Key facts

  • Living room area
  • Den
  • 1.13 acres

Tags

1.13 ACRESWELL-APPOINTED KITCHENLIVING ROOM AREADEN

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath land listed at $250k.

Deal economics

  • At list price, monthly cash flow is $78 ($942/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $229k (8.5% below list).
  • Recommended offer: $229k (8.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.5% in Ridgeland — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 68/100 on livability (#81 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: schools F, crime D-, amenities F.
  • Jasper 01 (rural): math 12% / reading 22% proficiency, ranked #77 of 80 in SC (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 358 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,385 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).
  • At $2,286/mo this rent would consume 56% of the median local household income ($49k/yr) (locally 395% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $27k of equity ($2k loan paydown + $25k appreciation (10.0% local appreciation)).
  • Jasper County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 97% chance of damaging wind over 30y; severe wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $228,628 (8.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.91%
Cap rate
6.67%
Cash-on-cash
1.35%
DSCR
1.06
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.3%
Equity multiple
3.02×
Total profit
$141,189
Equity at exit
$225,220
10-year hold
IRR
22.3%
Equity multiple
6.88×
Total profit
$411,916
Equity at exit
$485,695

Cash invested: $70,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.

ZIP-level market 29936

Home prices YoY
33.1%
Active inventory
358
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,286 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,750/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$78

Break-even live

Break-even rent $2,187
Max offer price $250,000
Occupancy floor 92%

Sensitivity live

Price -10% $251 -5% $165 +0% $78 +5% $-8 +10% $-94
Rent -10% $-102 -5% $-12 +0% $78 +5% $169 +10% $259
Rate -1.0pp $204 -0.5pp $142 base $78 +0.5pp $14 +1.0pp $-52

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$62,500
Closing costs
$7,500
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
205 Hill Rd Ridgeland, SC 3.0 2.0 1200 $1,500 $1.25 14d 1 0.47mi

Listing history 11 events

  1. 2026-04-10
    soldstatus $250,000 Closed 596-char remark
    Show marketing remark (596 chars)

    Bring your RV's, work equipment trucks, and Campers, as this little piece of paradise has no restrictions. Welcome to 162 Wright Road, located in the beautiful and desirable Ridgeland. Built in 2025, this properly features a 4 bedroom, 2 bath mobile home that is ready for its new owners. Also featured is a living room area, den, and a well-appointed kitchen, complete with an island. This property is 1.13 acres, with an additional acre available for $70,000, perfect for enjoying Lowcountry afternoons or hosting in a setting that feels open, peaceful, and private - Priced to sell at $235,000

  2. 2026-03-01
    status Pending
  3. 2026-03-01
    listed $250,000 Active
  4. 2026-02-27
    status Pending 596-char remark
    Show marketing remark (596 chars)

    Bring your RV's, work equipment trucks, and Campers, as this little piece of paradise has no restrictions. Welcome to 162 Wright Road, located in the beautiful and desirable Ridgeland. Built in 2025, this properly features a 4 bedroom, 2 bath mobile home that is ready for its new owners. Also featured is a living room area, den, and a well-appointed kitchen, complete with an island. This property is 1.13 acres, with an additional acre available for $70,000, perfect for enjoying Lowcountry afternoons or hosting in a setting that feels open, peaceful, and private - Priced to sell at $235,000

  5. 2026-02-25
    price $250,000 596-char remark
    Show marketing remark (596 chars)

    Bring your RV's, work equipment trucks, and Campers, as this little piece of paradise has no restrictions. Welcome to 162 Wright Road, located in the beautiful and desirable Ridgeland. Built in 2025, this properly features a 4 bedroom, 2 bath mobile home that is ready for its new owners. Also featured is a living room area, den, and a well-appointed kitchen, complete with an island. This property is 1.13 acres, with an additional acre available for $70,000, perfect for enjoying Lowcountry afternoons or hosting in a setting that feels open, peaceful, and private - Priced to sell at $235,000

  6. 2026-01-21
    listed $235,000 Active 596-char remark
    Show marketing remark (596 chars)

    Bring your RV's, work equipment trucks, and Campers, as this little piece of paradise has no restrictions. Welcome to 162 Wright Road, located in the beautiful and desirable Ridgeland. Built in 2025, this properly features a 4 bedroom, 2 bath mobile home that is ready for its new owners. Also featured is a living room area, den, and a well-appointed kitchen, complete with an island. This property is 1.13 acres, with an additional acre available for $70,000, perfect for enjoying Lowcountry afternoons or hosting in a setting that feels open, peaceful, and private - Priced to sell at $235,000

  7. 2024-09-16
    listed $195,000 Active
  8. 2024-09-13
    listed $195,000 Active
  9. 2023-01-14
    historical
  10. 2022-12-04
    historical Active Under Contract
  11. 2022-11-28
    listed $150,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 97% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,435
− Mortgage interest
−$14,004
− Property taxes
−$3,750
− Insurance
−$1,250
− Repairs & maintenance
−$2,195
− Management
−$2,195
− Depreciation
−$7,273
Taxable loss
−$3,231
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$775
After-tax cash flow
$1,717/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Jasper 01
NCES district ID
4502520
Math proficiency
12% ▼ -11.00%
Reading proficiency
22% ▼ -5.00%
Median HH income
$37,878
Composite
14.23/100
National rank
#9450
State rank
#77 of 80 in SC

Livability — Ridgeland

Score
68/100
State rank
#81
US rank
#9324

Category grades

Amenities F Commute F Cost of living A+ Crime D- Employment D- Housing B+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jasper County · 26,362 people
City population
14,989
Metro
Hilton Head Island-Bluffton, SC
Population (ZIP)
14,989
Household income
$48,986
Rent vs Own
29.2% rent · 70.8% own
Severe rent burden
395.0

Population outlook (Jasper County) Hauer SSP2

Today (2025)
34,428 people
By 2030
37,718 · +9.6%
By 2040
44,061 · +28.0%
By 2050
50,302 · +46.1%
By 2075
66,869 · +94.2%
By 2100
110,455 · +220.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 44% White 37% Hispanic / Latino 14% Two or more races 7%
Hispanic origin (detail)
Mexican 9% Puerto Rican 1%
Common ancestry
Serbian 2% Lithuanian 1% Italian 1%
Foreign-born
8% · Canada
Languages at home
86% English-only · Spanish 13%

Political lean MEDSL · Jasper

2024 margin
Lean R (+9.6) · D 44.7% · R 54.3% · Other 1.0%
2008→2024 swing
-32.5pp toward R · 2008: 22.9pp · 2024: -9.6pp
All cycles
2024: R+9.6 2020: D+0.8 2016: D+11.9 2012: D+15.6 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 88.70%
Current HPI
356.5493
Rent YoY
Metro
Hilton Head Island-Bluffton, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+66.7% since first listed
11 events — show timeline
  • 2026-04-10 Sold (MLS) $250,000 RSMLS
  • 2026-03-01 Pending Hive MLS
  • 2026-03-01 Listed $250,000 Hive MLS
  • 2026-02-27 Pending RSMLS
  • 2026-02-25 Price Changed $250,000 RSMLS
  • 2026-01-21 Listed $235,000 RSMLS
  • 2024-09-16 Listed $195,000 LRMLS
  • 2024-09-13 Listed $195,000 RSMLS
  • 2023-01-14 Listing Removed Charleston Trident MLS
  • 2022-12-04 Contingent Charleston Trident MLS
  • 2022-11-28 Listed $150,000 Charleston Trident MLS

Property tax history

-1.2%/yr

Latest (2025): $477 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…